Nifty
Sensex
:
:
23250.10
76295.36
-82.25 (-0.35%)
-322.08 (-0.42%)

Steel & Iron Products

Rating :
N/A

BSE: 500265 | NSE: MAHSEAMLES

654.30
06-Feb-2025
  • Open
  • High
  • Low
  • Previous Close
  •  621.15
  •  660.50
  •  618.95
  •  618.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  848304
  •  5490.12
  •  964.45
  •  566.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 9,747.11
  • 13.03
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 9,688.04
  • 1.37%
  • 1.60

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 68.07%
  • 3.69%
  • 12.87%
  • FII
  • DII
  • Others
  • 9.12%
  • 3.19%
  • 3.06%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.84
  • 15.36
  • 8.67

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 27.75
  • 18.38
  • 14.81

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 26.36
  • 52.60
  • 11.21

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.88
  • 10.27
  • 10.20

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.16
  • 1.17
  • 1.53

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.88
  • 6.52
  • 7.16

Earnings Forecasts:

Description
2024
2025
2026
2027
Adj EPS
70.99
56.04
57.37
67.04
P/E Ratio
9.04
11.46
11.19
9.58
Revenue
5404
5149
5424
6018
EBITDA
1221
836
946
1082
Net Income
951
751
769
898
ROA
15.3
11
10.3
10.9
P/B Ratio
1.5
1.38
1.25
1.12
ROE
5.77
9.05
11.57
12.1
FCFF
-108.86
11.35
-0.35
370.5
FCFF Yield
-1.37
0.14
0
4.67

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Net Sales
1,408.11
1,431.13
-1.61%
1,291.81
1,535.15
-15.85%
1,150.98
1,222.94
-5.88%
1,214.90
1,632.86
-25.60%
Expenses
1,128.52
1,061.14
6.35%
1,060.77
1,202.76
-11.81%
1,026.52
979.02
4.85%
939.79
1,311.44
-28.34%
EBITDA
279.59
369.99
-24.43%
231.04
332.39
-30.49%
124.46
243.92
-48.98%
275.11
321.42
-14.41%
EBIDTM
19.86%
25.85%
17.89%
21.65%
10.81%
19.95%
22.64%
19.68%
Other Income
1.72
34.81
-95.06%
90.73
29.97
202.74%
64.80
33.42
93.90%
44.00
27.21
61.71%
Interest
0.52
0.69
-24.64%
0.81
0.72
12.50%
0.93
6.60
-85.91%
0.46
5.69
-91.92%
Depreciation
25.28
25.74
-1.79%
25.24
25.74
-1.94%
25.01
34.42
-27.34%
23.82
34.04
-30.02%
PBT
255.51
378.37
-32.47%
295.72
335.90
-11.96%
163.32
236.32
-30.89%
294.83
308.90
-4.55%
Tax
65.69
98.16
-33.08%
71.65
80.56
-11.06%
28.93
20.98
37.89%
71.45
-71.70
-
PAT
189.82
280.21
-32.26%
224.07
255.34
-12.25%
134.39
215.34
-37.59%
223.38
380.60
-41.31%
PATM
13.48%
19.58%
17.35%
16.63%
11.68%
17.61%
18.39%
23.31%
EPS
13.89
20.59
-32.54%
16.42
18.69
-12.15%
9.65
15.41
-37.38%
16.30
27.61
-40.96%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
5,065.80
5,404.12
5,716.37
4,210.80
2,308.34
2,644.83
3,051.79
2,150.21
1,434.22
1,018.68
1,354.67
Net Sales Growth
-12.99%
-5.46%
35.75%
82.42%
-12.72%
-13.34%
41.93%
49.92%
40.79%
-24.80%
 
Cost Of Goods Sold
3,186.71
3,285.97
3,725.80
2,876.81
1,393.47
1,620.01
1,881.68
1,411.41
920.87
739.55
947.32
Gross Profit
1,879.09
2,118.15
1,990.57
1,333.99
914.88
1,024.82
1,170.12
738.80
513.36
279.13
407.35
GP Margin
37.09%
39.20%
34.82%
31.68%
39.63%
38.75%
38.34%
34.36%
35.79%
27.40%
30.07%
Total Expenditure
4,155.60
4,182.71
4,679.48
3,598.45
1,842.92
2,119.54
2,383.87
1,840.03
1,209.32
980.23
1,249.19
Power & Fuel Cost
-
329.89
343.45
257.87
157.30
193.03
214.01
170.03
109.36
94.10
154.60
% Of Sales
-
6.10%
6.01%
6.12%
6.81%
7.30%
7.01%
7.91%
7.63%
9.24%
11.41%
Employee Cost
-
109.33
96.38
81.81
72.34
75.52
71.33
63.16
52.73
46.71
42.92
% Of Sales
-
2.02%
1.69%
1.94%
3.13%
2.86%
2.34%
2.94%
3.68%
4.59%
3.17%
Manufacturing Exp.
-
287.05
263.59
248.34
136.47
148.35
148.72
141.56
85.22
66.28
62.88
% Of Sales
-
5.31%
4.61%
5.90%
5.91%
5.61%
4.87%
6.58%
5.94%
6.51%
4.64%
General & Admin Exp.
-
33.70
33.17
25.44
24.94
35.01
24.13
27.37
20.60
15.23
18.19
% Of Sales
-
0.62%
0.58%
0.60%
1.08%
1.32%
0.79%
1.27%
1.44%
1.50%
1.34%
Selling & Distn. Exp.
-
129.31
185.15
105.96
51.16
27.52
39.42
22.62
18.28
15.21
21.00
% Of Sales
-
2.39%
3.24%
2.52%
2.22%
1.04%
1.29%
1.05%
1.27%
1.49%
1.55%
Miscellaneous Exp.
-
7.46
31.94
2.23
7.23
20.10
4.58
3.88
2.26
3.15
21.00
% Of Sales
-
0.14%
0.56%
0.05%
0.31%
0.76%
0.15%
0.18%
0.16%
0.31%
0.17%
EBITDA
910.20
1,221.41
1,036.89
612.35
465.42
525.29
667.92
310.18
224.90
38.45
105.48
EBITDA Margin
17.97%
22.60%
18.14%
14.54%
20.16%
19.86%
21.89%
14.43%
15.68%
3.77%
7.79%
Other Income
201.25
142.18
92.24
110.85
87.40
65.23
69.51
65.89
76.30
89.54
74.42
Interest
2.72
8.47
38.32
44.89
55.74
63.92
38.87
41.71
33.91
26.03
20.20
Depreciation
99.35
109.72
137.72
137.85
121.46
87.91
79.62
76.23
70.96
71.11
30.72
PBT
1,009.38
1,245.40
953.09
540.46
375.62
438.68
618.95
258.13
196.34
30.85
128.97
Tax
237.72
271.15
156.04
-180.46
51.13
46.06
231.09
91.95
80.50
22.82
37.40
Tax Rate
23.55%
21.77%
16.37%
-33.39%
25.71%
24.01%
56.57%
35.62%
41.00%
73.97%
29.00%
PAT
771.66
951.30
764.75
691.72
124.36
114.95
209.69
176.79
115.83
8.03
91.64
PAT before Minority Interest
772.11
951.66
767.62
691.64
147.76
145.77
177.42
166.18
115.83
8.03
91.57
Minority Interest
0.45
-0.36
-2.87
0.08
-23.40
-30.82
32.27
10.61
0.00
0.00
0.07
PAT Margin
15.23%
17.60%
13.38%
16.43%
5.39%
4.35%
6.87%
8.22%
8.08%
0.79%
6.76%
PAT Growth
-31.80%
24.39%
10.56%
456.22%
8.19%
-45.18%
18.61%
52.63%
1,342.47%
-91.24%
 
EPS
57.59
70.99
57.07
51.62
9.28
8.58
15.65
13.19
8.64
0.60
6.84

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
5,730.70
4,773.96
3,984.22
3,298.80
3,204.68
3,070.12
2,929.97
2,746.36
2,645.56
2,934.16
Share Capital
67.00
67.00
33.50
33.50
33.50
33.50
33.50
96.09
96.09
171.20
Total Reserves
5,663.70
4,706.96
3,950.72
3,265.30
3,171.18
3,036.62
2,896.47
2,650.27
2,549.47
2,762.96
Non-Current Liabilities
427.06
541.52
619.34
1,007.41
1,070.28
1,122.70
748.99
442.02
536.47
550.40
Secured Loans
0.00
161.83
223.06
694.11
779.16
641.64
356.12
58.35
271.96
425.62
Unsecured Loans
0.00
0.00
291.83
0.00
29.60
191.59
116.17
121.43
0.00
3.64
Long Term Provisions
0.13
0.12
0.11
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
430.09
543.28
784.25
1,049.41
964.41
602.05
360.52
667.80
501.72
541.35
Trade Payables
292.53
296.23
481.74
741.85
571.61
274.07
130.08
139.17
132.01
72.62
Other Current Liabilities
63.99
152.82
263.70
295.65
43.44
53.44
48.42
56.95
57.59
91.71
Short Term Borrowings
0.00
0.00
0.00
0.00
336.67
225.48
154.14
460.18
298.80
349.03
Short Term Provisions
73.57
94.23
38.80
11.91
12.68
49.05
27.88
11.49
13.32
27.99
Total Liabilities
6,587.85
5,858.76
5,387.81
5,355.62
5,239.37
4,794.87
4,039.48
3,856.18
3,683.75
4,025.91
Net Block
1,949.76
2,015.69
2,135.33
2,268.33
2,364.30
1,173.44
1,235.10
1,095.02
1,121.00
1,472.06
Gross Block
3,746.56
3,703.02
3,684.47
3,682.53
3,650.61
2,016.14
1,997.67
1,769.21
1,724.48
2,006.07
Accumulated Depreciation
1,604.99
1,495.52
1,357.34
1,222.40
1,155.98
842.70
762.57
674.19
603.48
534.01
Non Current Assets
2,974.15
2,651.24
2,740.45
3,207.67
3,419.02
2,406.42
2,573.73
2,419.00
2,248.21
2,617.06
Capital Work in Progress
2.65
14.34
13.44
8.83
28.53
22.93
17.40
119.03
30.97
37.46
Non Current Investment
997.84
601.12
566.41
891.61
996.66
1,187.10
1,287.05
1,170.56
1,048.23
1,062.51
Long Term Loans & Adv.
17.33
16.07
20.84
19.15
20.30
18.88
24.83
31.47
47.98
45.03
Other Non Current Assets
6.57
4.02
4.44
19.74
9.23
4.07
9.35
2.93
0.02
0.00
Current Assets
3,613.70
3,207.52
2,647.35
2,147.95
1,820.35
2,388.44
1,465.76
1,437.19
1,435.55
1,408.86
Current Investments
1,100.30
576.29
79.88
179.09
10.16
89.07
174.32
358.87
395.75
310.72
Inventories
1,576.12
1,505.83
1,434.77
973.15
761.76
771.35
509.56
484.21
498.91
489.52
Sundry Debtors
518.32
642.47
556.83
471.35
360.85
492.29
391.57
308.62
266.61
298.20
Cash & Bank
56.27
56.16
72.96
65.30
86.37
61.34
17.47
7.12
5.78
39.83
Other Current Assets
362.69
85.30
66.81
73.34
601.21
974.38
372.84
278.36
268.50
270.59
Short Term Loans & Adv.
289.59
341.47
436.09
385.73
506.60
893.00
290.14
241.60
203.07
269.06
Net Current Assets
3,183.61
2,664.24
1,863.10
1,098.54
855.94
1,786.40
1,105.24
769.38
933.83
867.50
Total Assets
6,587.85
5,858.76
5,387.80
5,355.62
5,239.37
4,794.86
4,039.49
3,856.19
3,683.76
4,025.92

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
1,041.42
911.80
-269.41
447.41
747.95
-182.69
92.70
241.37
122.41
104.39
PBT
1,294.07
990.46
532.97
174.51
160.52
433.97
292.49
196.51
-1.49
128.97
Adjustment
-45.98
79.57
127.08
333.27
391.18
251.41
44.59
48.05
68.20
4.22
Changes in Working Capital
8.62
-90.94
-946.79
-38.65
327.09
-693.37
-160.69
67.66
78.72
5.91
Cash after chg. in Working capital
1,256.71
979.09
-286.74
469.13
878.79
-7.99
176.39
312.21
145.43
139.10
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-215.29
-67.29
17.34
-21.71
-130.84
-174.70
-83.69
-70.85
-23.02
-34.71
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-721.62
-382.15
553.68
-178.35
-743.84
-155.60
12.23
-101.08
54.96
-626.70
Net Fixed Assets
-31.82
-18.01
-812.23
-0.21
-845.09
-22.90
-109.41
-132.13
-11.60
-24.08
Net Investments
-872.09
-573.45
334.07
-85.64
-37.72
-39.48
116.43
-173.68
-41.45
77.35
Others
182.29
209.31
1,031.84
-92.50
138.97
-93.22
5.21
204.73
108.01
-679.97
Cash from Financing Activity
-319.66
-542.08
-285.57
-284.79
7.35
387.45
-95.42
-132.94
-140.78
527.09
Net Cash Inflow / Outflow
0.14
-12.43
-1.30
-15.73
11.46
49.16
9.50
7.35
36.59
4.78
Opening Cash & Equivalents
54.41
70.98
63.11
83.94
58.73
14.83
4.44
2.76
9.03
35.92
Closing Cash & Equivalent
54.52
54.41
70.98
63.11
83.94
58.73
14.83
4.44
2.76
37.87

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
427.36
355.96
297.03
245.87
478.31
458.23
437.31
320.30
305.25
337.12
ROA
15.29%
13.65%
12.88%
2.79%
2.91%
4.02%
4.21%
3.07%
0.21%
2.50%
ROE
18.13%
17.55%
19.01%
4.55%
4.65%
5.91%
6.55%
5.53%
0.37%
4.09%
ROCE
22.93%
19.83%
12.49%
5.94%
6.03%
11.64%
9.36%
8.33%
1.94%
5.40%
Fixed Asset Turnover
1.45
1.55
1.14
0.63
0.93
1.52
1.16
0.90
0.60
0.79
Receivable days
39.20
38.29
44.56
65.79
58.87
52.86
58.58
66.62
92.63
79.82
Inventory Days
104.08
93.88
104.36
137.16
105.79
76.60
83.14
113.85
162.10
115.94
Payable days
32.70
38.11
77.62
172.02
71.43
29.50
25.71
39.86
36.83
30.64
Cash Conversion Cycle
110.58
94.06
71.30
30.94
93.23
99.95
116.01
140.61
217.90
165.13
Total Debt/Equity
0.00
0.05
0.18
0.28
0.36
0.34
0.21
0.29
0.27
0.32
Interest Cover
145.37
25.10
12.39
4.57
4.00
11.51
7.19
6.79
2.19
7.38

News Update:


  • Maharashtra Seamless bags order worth Rs 298 crore
    17th Mar 2025, 09:44 AM

    The order is for supply of seamless pipes in oil & gas sector

    Read More
  • Maharashtra Seamless - Quarterly Results
    27th Jan 2025, 16:11 PM

    Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.